Deal Calculator | Paragon

Model deal economics — base retainer + rev/profit share with full P&L breakdown and three-scenario stress test.

Quick Load
Revenue
💵 Total Cash Collected
$
$0$500,000
💳 Processing Fees (Stripe, PayPal, etc.)
%
0%15%
= $3,000 deducted
↩️ Refund / Chargeback Rate
%
0%30%
= $0 lost to refunds · Cash collected: $97,000
Offer Costs
🎧 Setter / Closer Commission
%
0%50%
= $9,700 paid out
📡 Ad Spend
$
$0$100,000
💼 Fulfillment / COGS
$
$0$50,000
Coaching staff, software, community, etc.
Agency / Partner Deal
💵 Monthly Base Retainer
$
$0$20,000
Base retainer behavior
Additive
Credits Share
Base is paid on top of the share — agency earns base + share every month.
📊 Rev Share / Profit Share
% of Cash Collected
% of Profit
%
0%60%
Applied to cash collected · Based on $97,000 = $14,550
Results
Your Agency Earnings
$14,550
Base Retainer $0
Rev / Profit Share $14,550
= 15.0% of cash collected
Offer Owner Profit
$64,750
Cash Collected$97,000
Setter / Closer−$9,700
Ad Spend−$5,000
Fulfillment−$3,000
Agency Cost−$14,550
Owner Profit$64,750
Where the Money Goes
Three-Scenario Stress Test